Franco-Nevada Corp
TSX:FNV

Watchlist Manager
Franco-Nevada Corp Logo
Franco-Nevada Corp
TSX:FNV
Watchlist
Price: 241.31 CAD -1.17%
Market Cap: 46.5B CAD

Relative Value

The Relative Value of one FNV stock under the Base Case scenario is 98.75 CAD. Compared to the current market price of 241.31 CAD, Franco-Nevada Corp is Overvalued by 59%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

FNV Relative Value
Base Case
98.75 CAD
Overvaluation 59%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
6
vs Industry
27
Median 3Y
20.8
Median 5Y
21.7
Industry
1.8
Forward
24
vs History
17
vs Industry
4
Median 3Y
36.3
Median 5Y
40.2
Industry
16
Forward
42.2
vs History
7
vs Industry
6
Median 3Y
27.4
Median 5Y
28.1
Industry
9.3
vs History
7
vs Industry
4
Median 3Y
49.4
Median 5Y
56.2
Industry
15.6
vs History
3
vs Industry
13
Median 3Y
4.1
Median 5Y
4.3
Industry
1.6
vs History
7
vs Industry
26
Median 3Y
19.7
Median 5Y
20.8
Industry
2.1
Forward
23.2
vs History
14
vs Industry
8
Median 3Y
31.1
Median 5Y
32.7
Industry
7.2
vs History
11
vs Industry
6
Median 3Y
23.9
Median 5Y
25.1
Industry
10.2
Forward
25.5
vs History
14
vs Industry
5
Median 3Y
32.4
Median 5Y
34.4
Industry
13
Forward
33.2
vs History
7
vs Industry
7
Median 3Y
25.6
Median 5Y
27.3
Industry
10.5
vs History
4
vs Industry
3
Median 3Y
46
Median 5Y
50.4
Industry
13.9
vs History
1
vs Industry
13
Median 3Y
4.7
Median 5Y
4.7
Industry
1.4

Multiples Across Competitors

FNV Competitors Multiples
Franco-Nevada Corp Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
CA
Franco-Nevada Corp
TSX:FNV
46.4B CAD 27.6 54.9 31.3 40.5
RU
Polyus PJSC
LSE:PLZL
70.4T USD 11 621.7 36 169.2 19 953.4 22 897.9
ZA
Gold Fields Ltd
JSE:GFI
401.4B Zac 0 0 0 0
ZA
Harmony Gold Mining Company Ltd
JSE:HAR
170.6B Zac 0 0 0 0
CN
Zijin Mining Group Co Ltd
SSE:601899
480B CNY 1.6 13.3 11.4 11.4
CA
Agnico Eagle Mines Ltd
TSX:AEM
85.6B CAD 6.9 25.9 11.7 16.6
US
Newmont Corporation
NYSE:NEM
61.1B USD 3.1 12.1 6.8 9.3
CA
Wheaton Precious Metals Corp
TSX:WPM
56.3B CAD 28.1 66.1 39.4 53.1
CA
Barrick Gold Corp
TSX:ABX
47.1B CAD 2.6 14.8 5.2 7.2
RU
Polyus PAO
MOEX:PLZL
2.4T RUB 3.5 7.9 6.1 6.7
ZA
DRDGOLD Ltd
JSE:DRD
24.6B Zac 0 0 0 0
P/S Multiple
Revenue Growth P/S to Growth
CA
Franco-Nevada Corp
TSX:FNV
Average P/S: 1 461.9
27.6
7%
3.9
RU
P
Polyus PJSC
LSE:PLZL
11 621.7
N/A N/A
ZA
G
Gold Fields Ltd
JSE:GFI
Not Available
13%
N/A
ZA
H
Harmony Gold Mining Company Ltd
JSE:HAR
Not Available
13%
N/A
CN
Zijin Mining Group Co Ltd
SSE:601899
1.6
9%
0.2
CA
Agnico Eagle Mines Ltd
TSX:AEM
6.9
7%
1
US
Newmont Corporation
NYSE:NEM
3.1
0%
N/A
CA
Wheaton Precious Metals Corp
TSX:WPM
28.1
15%
1.9
CA
Barrick Gold Corp
TSX:ABX
2.6
10%
0.3
RU
Polyus PAO
MOEX:PLZL
3.5
N/A N/A
ZA
D
DRDGOLD Ltd
JSE:DRD
Not Available
12%
N/A
P/E Multiple
Earnings Growth PEG
CA
Franco-Nevada Corp
TSX:FNV
Average P/E: 4 545.5
54.9
21%
2.6
RU
P
Polyus PJSC
LSE:PLZL
36 169.2
N/A N/A
ZA
G
Gold Fields Ltd
JSE:GFI
Not Available
24%
N/A
ZA
H
Harmony Gold Mining Company Ltd
JSE:HAR
Not Available
43%
N/A
CN
Zijin Mining Group Co Ltd
SSE:601899
13.3
17%
0.8
CA
Agnico Eagle Mines Ltd
TSX:AEM
25.9
9%
2.9
US
Newmont Corporation
NYSE:NEM
12.1
13%
0.9
CA
Wheaton Precious Metals Corp
TSX:WPM
66.1
20%
3.3
CA
Barrick Gold Corp
TSX:ABX
14.8
15%
1
RU
Polyus PAO
MOEX:PLZL
7.9
N/A N/A
ZA
D
DRDGOLD Ltd
JSE:DRD
Not Available
29%
N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CA
Franco-Nevada Corp
TSX:FNV
Average EV/EBITDA: 2 508.2
31.3
17%
1.8
RU
P
Polyus PJSC
LSE:PLZL
19 953.4
N/A N/A
ZA
G
Gold Fields Ltd
JSE:GFI
Not Available
17%
N/A
ZA
H
Harmony Gold Mining Company Ltd
JSE:HAR
Not Available
27%
N/A
CN
Zijin Mining Group Co Ltd
SSE:601899
11.4
26%
0.4
CA
Agnico Eagle Mines Ltd
TSX:AEM
11.7
9%
1.3
US
Newmont Corporation
NYSE:NEM
6.8
6%
1.1
CA
Wheaton Precious Metals Corp
TSX:WPM
39.4
18%
2.2
CA
Barrick Gold Corp
TSX:ABX
5.2
16%
0.3
RU
Polyus PAO
MOEX:PLZL
6.1
N/A N/A
ZA
D
DRDGOLD Ltd
JSE:DRD
Not Available
37%
N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CA
Franco-Nevada Corp
TSX:FNV
Average EV/EBIT: 2 880.3
40.5
14%
2.9
RU
P
Polyus PJSC
LSE:PLZL
22 897.9
N/A N/A
ZA
G
Gold Fields Ltd
JSE:GFI
Not Available
18%
N/A
ZA
H
Harmony Gold Mining Company Ltd
JSE:HAR
Not Available
34%
N/A
CN
Zijin Mining Group Co Ltd
SSE:601899
11.4
19%
0.6
CA
Agnico Eagle Mines Ltd
TSX:AEM
16.6
12%
1.4
US
Newmont Corporation
NYSE:NEM
9.3
7%
1.3
CA
Wheaton Precious Metals Corp
TSX:WPM
53.1
16%
3.3
CA
Barrick Gold Corp
TSX:ABX
7.2
14%
0.5
RU
Polyus PAO
MOEX:PLZL
6.7
N/A N/A
ZA
D
DRDGOLD Ltd
JSE:DRD
Not Available
51%
N/A